Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.9% first-year return on $126k initial cash invested.
-14.9%
Cash On Cash
3.56%
Cap Rate
0.56
DSCR
$3,343
Rent
-$1,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,343 income − $4,905 expenses = $1,562 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,343
Total Expenses
$4,905
Mortgage P&I
95%
$3,174
Property Taxes
20%
$652
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0